XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Preferred Stock
Preferred Stock to be Issued
Common Stock
Common Stock to be Issued
Additional Paid-in Capital
Accumulated deficit
Total
Balance (in Shares) at Dec. 31, 2023 1,676,165 (1,516,199) 3,678,550 1,516,199      
Balance at Dec. 31, 2023     $ 76,733 $ (76,624) $ 109
Series B Preferred Stock conversion (in Shares) (1,516,199) 1,516,199 1,516,199 (1,516,199)      
Series B Preferred Stock conversion    
Series C Preferred Stock Units offering (in Shares) 86,999            
Series C Preferred Stock Units offering     945 945
Share-based compensation expense     59 59
Net loss     (1,122) (1,122)
Balance (in Shares) at Mar. 31, 2024 246,965 5,194,749      
Balance at Mar. 31, 2024     77,737 (77,746) (9)
Balance (in Shares) at Dec. 31, 2023 1,676,165 (1,516,199) 3,678,550 1,516,199      
Balance at Dec. 31, 2023     76,733 (76,624) 109
Net loss             (6,675)
Balance (in Shares) at Sep. 30, 2024   8,476,202      
Balance at Sep. 30, 2024     86,074 (83,299) (2,775)
Balance (in Shares) at Mar. 31, 2024 246,965 5,194,749      
Balance at Mar. 31, 2024     77,737 (77,746) (9)
Series B Preferred Stock conversion    
Series C Preferred Stock Units offering (in Shares) (46)            
Series C Preferred Stock Units offering    
Share-based compensation expense     58 58
Net loss     (1,264) (1,264)
Balance (in Shares) at Jun. 30, 2024 246,919 5,194,749      
Balance at Jun. 30, 2024     77,795 (79,010) (1,215)
Private placement, net of issuance costs (in Shares)     319,207        
Private placement, net of issuance costs     3,448 3,448
Shares issued for debt (in Shares)     10,588        
Shares issued for debt     39 39
Shares issues for consulting services (in Shares)     22,344        
Shares issues for consulting services     209 209
Share exchange: former shareholders of WaveDancer     (205) (205)
Share exchange: former shareholders of WaveDancer (in Shares)     802,142        
shares issued for future settlement of debt    
shares issued for future settlement of debt (in Shares)     45,344        
shares issued for prepaid services     2,440 2,440
shares issued for prepaid services (in Shares)     433,360        
shares issued - stock options, warrants, and RSU exercises     32 32
shares issued - stock options, warrants, and RSU exercises (in Shares)     494,438        
Unvested shares issued to directors      
Unvested shares issued to directors (in Shares)     557,885        
Series C Preferred Stock Units offering (in Shares) (246,919)   596,145        
Series C Preferred Stock Units offering    
Share-based compensation expense     2,316 2,316
Net loss     (4,289) (4,289)
Balance (in Shares) at Sep. 30, 2024   8,476,202      
Balance at Sep. 30, 2024     86,074 (83,299) (2,775)
Balance (in Shares) at Dec. 31, 2024 8,122,060      
Balance at Dec. 31, 2024     86,709 (87,084) (375)
Private placement, net of issuance costs (in Shares)     547,737        
Private placement, net of issuance costs     1,464 1,464
Shares issued - warrants exercised (in Shares)     2,186,595        
Shares issued - warrants exercised   $ 1   8,827 8,828
Shares issued for conversion of Convertible Promissory Note (in Shares)     800,000        
Shares issued for conversion of Convertible Promissory Note     12,329 12,329
Shares issues for consulting services (in Shares)     22,344        
Shares issues for consulting services     32 32
Share-based compensation expense     247 247
Deemed dividend on warrant inducement     (4,410) (4,410)
Net loss     (12,930) (12,930)
Balance (in Shares) at Mar. 31, 2025 11,678,736      
Balance at Mar. 31, 2025   $ 1   109,608 (104,424) 5,185
Balance (in Shares) at Dec. 31, 2024 8,122,060      
Balance at Dec. 31, 2024     86,709 (87,084) (375)
Net loss             (17,402)
Balance (in Shares) at Sep. 30, 2025     13,532,796        
Balance at Sep. 30, 2025   $ 1   118,552 (108,896) 9,657
Balance (in Shares) at Mar. 31, 2025 11,678,736      
Balance at Mar. 31, 2025   $ 1   109,608 (104,424) 5,185
Private placement, net of issuance costs (in Shares)     340,000        
Private placement, net of issuance costs     1,135 1,135
Shares issued for debt (in Shares)     37,549        
Shares issued for debt     383 383
Shares issued for Evoke acquisition (in Shares)     857,142        
Shares issued for Evoke acquisition     2,743 2,743
Share-based compensation expense (in Shares)     45,411        
Share-based compensation expense     77 77
Deemed dividend on warrant inducement     4,410 4,410
Deemed dividend on warrant inducement (in Shares)     340,000        
Net loss     (1,833) (1,833)
Balance (in Shares) at Jun. 30, 2025 13,298,838      
Balance at Jun. 30, 2025   $ 1   118,356 (106,257) 12,100
Private placement, net of issuance costs     (29) (29)
Shares issued - warrants exercised (in Shares)     194,796        
Shares issued - warrants exercised     10 10
Share-based compensation expense (in Shares)     39,162        
Share-based compensation expense     215 215
Net loss     (2,639) (2,639)
Balance (in Shares) at Sep. 30, 2025     13,532,796        
Balance at Sep. 30, 2025   $ 1   $ 118,552 $ (108,896) $ 9,657